Forecast Ideko's free cash flow, assuming Ideko's market share will increase by 0.60 percent per year; investment, financing, and depreciation will be adjusted accordingly; and the projected improvements in working capital do not occur (that is, the numbers in the table remain at their 2005 levels through 2010, and Ideko's working capital requirements through 2010 will be as shown). Ideko's production plant will require an expansion in 2010 (when production volume will exceed the current level by 50%), and the cost of this expansion will be $15.4 million. This amount will be borrowed from a financial institution at interest rate of 6.8%. The new projected capital investments are shown, while the income statement is provided (Assume an income tax rate of 35%.)

Calculate Ideko's free cash flow through 2010 below:(Round to the nearest $ 000.)

Free Cash Flow ($ 000)	2006, 2007, 2008, 2009, 2010
Net Income
Plus: After-tax Interest Expense
Unlevered Net Income
Plus: Depreciation
Less: Increase in NWC
Less: Capital Expenditures
Free Cash Flow of Firm
Plus: Net Borrowing
Less: After-tax Interest Expense
Free Cash Flow to Equity